Rheinmetall Detailed Consensus
Consensus as of: 2023-07-14

KPI[EUR m]Q2 2022FY 2022Q2 2023 EFY 2023 EFY 2024 EFY 2025 E
SalesNumber of Estimates14131313
SalesHighest1,573.07,813.69,714.011,535.0
SalesConsensus1,408.06,410.01,502.77,596.78,970.910,256.1
SalesMedian1,498.87,605.08,917.410,176.1
SalesLowest1,430.07,320.08,500.09,715.7
EBITDA reportedNumber of Estimates9121212
EBITDA reportedHighest208.91,372.51,734.51,902.5
EBITDA reportedConsensus166.0980.0187.71,230.51,484.71,697.3
EBITDA reportedMedian186.01,221.81,456.41,675.4
EBITDA reportedLowest169.01,129.41,278.51,532.6
EBIT reportedNumber of Estimates14131313
EBIT reportedHighest128.0975.01,308.01,550.0
EBIT reportedConsensus104.0731.0118.3935.11,164.71,368.7
EBIT reportedMedian119.5945.21,169.11,354.0
EBIT reportedLowest107.7882.01,020.01,189.6
Non-recurring itemsNumber of Estimates14131313
Non-recurring itemsHighest0.03.00.00.0
Non-recurring itemsConsensus-10.0-23.00.00.20.00.0
Non-recurring itemsMedian0.00.00.00.0
Non-recurring itemsLowest0.00.00.00.0
Operating earningsNumber of Estimates14131313
Operating earningsHighest128.0975.01,308.01,550.0
Operating earningsConsensus114.0754.0118.3934.81,164.71,368.7
Operating earningsMedian119.5945.21,169.11,354.0
Operating earningsLowest107.7882.01,020.01,189.6
Operating earnings marginNumber of Estimates14131313
Operating earnings marginHighest8.612.713.814.4
Operating earnings marginConsensus8.111.87.912.313.013.3
Operating earnings marginMedian7.912.313.013.4
Operating earnings marginLowest7.111.912.012.2
EBTNumber of Estimates11131313
EBTHighest118.0941.71,246.01,498.0
EBTConsensus98.0711.0109.0901.41,125.31,328.8
EBTMedian111.0910.01,131.01,309.2
EBTLowest95.0844.0973.01,149.2
Net income before minoritiesNumber of Estimates8121212
Net income before minoritiesHighest88.8711.3922.01,123.5
Net income before minoritiesConsensus73.0535.080.7666.3832.6976.3
Net income before minoritiesMedian80.5661.9824.3956.8
Net income before minoritiesLowest74.4635.0750.0853.3
Net income after minoritiesNumber of Estimates9121212
Net income after minoritiesHighest78.8650.7842.91,023.5
Net income after minoritiesConsensus57.0469.065.0604.3760.1896.9
Net income after minoritiesMedian64.1600.3752.5886.5
Net income after minoritiesLowest53.0581.5691.0772.3
Earnings per share reportedNumber of Estimates9121212
Earnings per share reportedHighest1.7915.0119.4723.60
Earnings per share reportedConsensus1.3310.821.4813.9017.4820.62
Earnings per share reportedMedian1.4813.8117.3120.39
Earnings per share reportedLowest1.2113.3615.8517.39
Earnings per share adjustedNumber of Estimates9121212
Earnings per share adjustedHighest1.7915.0119.4723.60
Earnings per share adjustedConsensus1.2110.641.4813.8217.3820.51
Earnings per share adjustedMedian1.4813.8117.3120.39
Earnings per share adjustedLowest1.2112.5915.7717.39
Dividend per shareNumber of Estimates-121211
Dividend per shareHighest-5.708.7510.28
Dividend per shareConsensus-4.30-5.196.597.71
Dividend per shareMedian-5.306.637.90
Dividend per shareLowest-4.254.755.00
CapexNumber of Estimates-111212
CapexHighest-1,340.0500.0495.0
CapexConsensus-375.0-587.2422.0432.7
CapexMedian-600.0450.0450.0
CapexLowest-320.0326.7340.0
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.